52.62
Revenue¥M
295.7
308.0
333.4
357.2
370.8
391.9
415.3
432.7
463.6
493.8
56.21
5.90%
5.80%
66
9.05
Revenue growth%
10.67
11.46
13.79
16.52
13.94
16.45
17.73
15.06
14.24
14.48
17.02
15.06
14.36
82
9.48
Gross margin%
30.65
29.88
27.19
28.94
31.90
32.58
35.11
34.72
32.77
33.96
20.42
33.96
32.24
39
17.04
Operating margin%
29.75
31.19
32.34
30.26
29.18
28.00
30.51
31.63
30.73
30.66
18.66
30.66
30.58
24
19.01
Net margin%
30.73
32.81
35.69
37.55
39.28
36.63
35.32
37.35
38.92
39.52
29.46
37.35
36.99
9
33.64
P/E ratio (avg)x
30.75
29.99
28.25
30.94
29.30
27.99
28.56
28.39
29.80
29.00
13.86
28.56
29.15
74
9.417
EV/EBITx
21.22
25.26
28.60
33.14
35.59
35.84
36.30
42.27
50.16
57.84
15.53
42.27
35.71
90
9.08
FCF yield (avg)%
23.09
25.66
24.96
24.35
24.59
25.00
22.38
21.42
20.24
22.48
16.14
22.38
23.72
47
29.54
FCF margin%
19.42
17.44
16.22
13.37
14.85
14.04
13.38
12.63
11.89
12.08
26.14
12.63
13.71
30
1.423
FCF / Net incomex
0.839
0.873
0.826
0.894
0.960
1.114
1.125
1.130
1.198
1.205
1.399
1.130
1.037
50
25.59
ROIC%
10.08
10.58
11.85
12.11
13.78
15.26
15.80
17.71
16.64
13.69
12.25
15.80
13.73
22
24.43
Return on equity%
12.62
14.97
13.50
12.36
10.44
12.65
14.42
13.06
10.18
12.20
5.29
12.65
12.64
37
20.17
Return on assets%
7.51
6.29
8.22
5.61
3.42
3.75
3.53
2.41
0.57
0.40
10.70
2.41
3.64
9
1.34
EPS¥
0.53
0.55
0.53
0.60
0.65
0.66
0.67
0.67
0.75
0.74
1.44
2.74%
2.69%
—
14.24
EPS growth%
36.00
38.64
39.30
36.61
36.11
37.53
35.83
36.52
36.40
35.91
26.51
36.40
36.46
33
0.57
Bookvalue per sh¥
0.76
0.79
0.80
0.84
0.89
0.84
0.78
0.72
0.62
0.62
0.67
(7.12%)
(3.20%)
—
2.41
FCF per share¥
2.88
3.09
3.29
3.27
3.30
3.42
3.40
4.04
4.20
4.48
1.34
6.30%
6.23%
—
2.13
Dividend per sh¥
1.51
1.53
1.42
1.23
1.11
1.09
1.19
1.08
1.16
1.02
1.97
(1.67%)
(3.29%)
—
5.81
Div yield (avg)%
17.69
19.62
21.33
22.86
24.18
24.20
22.80
21.47
21.68
24.29
2.54
22.80
22.24
53
8.84
Payout ratio%
4.70
2.72
1.13
2.95
4.15
2.26
0.40
0.45
2.90
0.83
8.22
0.83
2.49
7
181.7
Shares (diluted)M
237.2
274.1
315.4
345.9
371.1
432.0
429.6
469.4
558.9
669.4
182.1
12.52%
11.53%
89
27.55
Buyback yield%
18.76
20.93
22.10
22.46
23.23
24.69
27.10
28.36
30.31
30.79
14.77
28.36
23.96
10
0.557
D/E ratiox
1.321
1.323
1.187
1.113
1.001
1.055
0.935
0.877
0.787
0.686
1.724
0.877
1.028
87
391.8
Enterprise value¥M
38.12
39.92
40.09
43.42
47.02
49.11
46.29
40.87
44.95
47.71
80.85
0.29%
3.25%
70
217.8
LT debt¥M
500.0
489.6
551.4
532.8
542.2
576.2
569.5
627.3
726.3
730.6
350.5
6.15%
4.08%
12
Revenue
¥493.8M
5.80%
1.00×
Cost of revenue
¥274.7M
5.86%
1.01×
Operating expenses
¥89.28M
6.14%
1.03×
Property and equipment
20.44%
Cash and investments
14.40%
Spread over hurdle
18.09%